Highlights

[HOOVER] YoY Quarter Result on 2012-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -773.81%    YoY -     -3,236.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 23,258 13,217 9,296 8,629 8,809 9,596 13,033 10.13%
  YoY % 75.97% 42.18% 7.73% -2.04% -8.20% -26.37% -
  Horiz. % 178.45% 101.41% 71.33% 66.21% 67.59% 73.63% 100.00%
PBT 848 342 -120 -66 -260 1,016 1,827 -12.00%
  YoY % 147.95% 385.00% -81.82% 74.62% -125.59% -44.39% -
  Horiz. % 46.41% 18.72% -6.57% -3.61% -14.23% 55.61% 100.00%
Tax -265 -271 -159 -130 363 -240 -235 2.02%
  YoY % 2.21% -70.44% -22.31% -135.81% 251.25% -2.13% -
  Horiz. % 112.77% 115.32% 67.66% 55.32% -154.47% 102.13% 100.00%
NP 583 71 -279 -196 103 776 1,592 -15.41%
  YoY % 721.13% 125.45% -42.35% -290.29% -86.73% -51.26% -
  Horiz. % 36.62% 4.46% -17.53% -12.31% 6.47% 48.74% 100.00%
NP to SH 370 -136 -409 -367 -11 655 1,511 -20.90%
  YoY % 372.06% 66.75% -11.44% -3,236.36% -101.68% -56.65% -
  Horiz. % 24.49% -9.00% -27.07% -24.29% -0.73% 43.35% 100.00%
Tax Rate 31.25 % 79.24 % - % - % - % 23.62 % 12.86 % 15.94%
  YoY % -60.56% 0.00% 0.00% 0.00% 0.00% 83.67% -
  Horiz. % 243.00% 616.17% 0.00% 0.00% 0.00% 183.67% 100.00%
Total Cost 22,675 13,146 9,575 8,825 8,706 8,820 11,441 12.07%
  YoY % 72.49% 37.30% 8.50% 1.37% -1.29% -22.91% -
  Horiz. % 198.19% 114.90% 83.69% 77.13% 76.09% 77.09% 100.00%
Net Worth 46,399 43,600 42,503 40,799 37,830 37,542 34,776 4.92%
  YoY % 6.42% 2.58% 4.18% 7.85% 0.77% 7.95% -
  Horiz. % 133.42% 125.37% 122.22% 117.32% 108.78% 107.95% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 46,399 43,600 42,503 40,799 37,830 37,542 34,776 4.92%
  YoY % 6.42% 2.58% 4.18% 7.85% 0.77% 7.95% -
  Horiz. % 133.42% 125.37% 122.22% 117.32% 108.78% 107.95% 100.00%
NOSH 40,000 40,000 40,098 40,000 38,999 39,939 39,973 0.01%
  YoY % 0.00% -0.24% 0.25% 2.56% -2.35% -0.09% -
  Horiz. % 100.07% 100.07% 100.31% 100.07% 97.56% 99.91% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.51 % 0.54 % -3.00 % -2.27 % 1.17 % 8.09 % 12.22 % -23.18%
  YoY % 364.81% 118.00% -32.16% -294.02% -85.54% -33.80% -
  Horiz. % 20.54% 4.42% -24.55% -18.58% 9.57% 66.20% 100.00%
ROE 0.80 % -0.31 % -0.96 % -0.90 % -0.03 % 1.74 % 4.34 % -24.55%
  YoY % 358.06% 67.71% -6.67% -2,900.00% -101.72% -59.91% -
  Horiz. % 18.43% -7.14% -22.12% -20.74% -0.69% 40.09% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 58.15 33.04 23.18 21.57 22.59 24.03 32.60 10.12%
  YoY % 76.00% 42.54% 7.46% -4.52% -5.99% -26.29% -
  Horiz. % 178.37% 101.35% 71.10% 66.17% 69.29% 73.71% 100.00%
EPS 0.93 -0.34 -1.02 -0.92 -0.03 1.64 3.78 -20.83%
  YoY % 373.53% 66.67% -10.87% -2,966.67% -101.83% -56.61% -
  Horiz. % 24.60% -8.99% -26.98% -24.34% -0.79% 43.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1600 1.0900 1.0600 1.0200 0.9700 0.9400 0.8700 4.91%
  YoY % 6.42% 2.83% 3.92% 5.15% 3.19% 8.05% -
  Horiz. % 133.33% 125.29% 121.84% 117.24% 111.49% 108.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 58.15 33.04 23.24 21.57 22.02 23.99 32.58 10.13%
  YoY % 76.00% 42.17% 7.74% -2.04% -8.21% -26.37% -
  Horiz. % 178.48% 101.41% 71.33% 66.21% 67.59% 73.63% 100.00%
EPS 0.93 -0.34 -1.02 -0.92 -0.03 1.64 3.78 -20.83%
  YoY % 373.53% 66.67% -10.87% -2,966.67% -101.83% -56.61% -
  Horiz. % 24.60% -8.99% -26.98% -24.34% -0.79% 43.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1600 1.0900 1.0626 1.0200 0.9458 0.9386 0.8694 4.92%
  YoY % 6.42% 2.58% 4.18% 7.85% 0.77% 7.96% -
  Horiz. % 133.43% 125.37% 122.22% 117.32% 108.79% 107.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.5750 0.5450 0.3000 0.4400 0.2800 0.3500 0.1300 -
P/RPS 0.99 1.65 1.29 2.04 1.24 1.46 0.40 16.30%
  YoY % -40.00% 27.91% -36.76% 64.52% -15.07% 265.00% -
  Horiz. % 247.50% 412.50% 322.50% 510.00% 310.00% 365.00% 100.00%
P/EPS 62.16 -160.29 -29.41 -47.96 -992.73 21.34 3.44 61.96%
  YoY % 138.78% -445.02% 38.68% 95.17% -4,751.97% 520.35% -
  Horiz. % 1,806.98% -4,659.59% -854.94% -1,394.19% -28,858.43% 620.35% 100.00%
EY 1.61 -0.62 -3.40 -2.09 -0.10 4.69 29.08 -38.25%
  YoY % 359.68% 81.76% -62.68% -1,990.00% -102.13% -83.87% -
  Horiz. % 5.54% -2.13% -11.69% -7.19% -0.34% 16.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.50 0.28 0.43 0.29 0.37 0.15 22.21%
  YoY % 0.00% 78.57% -34.88% 48.28% -21.62% 146.67% -
  Horiz. % 333.33% 333.33% 186.67% 286.67% 193.33% 246.67% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 26/05/14 21/05/13 24/05/12 30/05/11 19/05/10 28/05/09 -
Price 0.6200 0.5500 0.3800 0.2500 0.2800 0.4200 0.1200 -
P/RPS 1.07 1.66 1.64 1.16 1.24 1.75 0.37 19.35%
  YoY % -35.54% 1.22% 41.38% -6.45% -29.14% 372.97% -
  Horiz. % 289.19% 448.65% 443.24% 313.51% 335.14% 472.97% 100.00%
P/EPS 67.03 -161.76 -37.25 -27.25 -992.73 25.61 3.17 66.25%
  YoY % 141.44% -334.26% -36.70% 97.26% -3,976.34% 707.89% -
  Horiz. % 2,114.51% -5,102.84% -1,175.08% -859.62% -31,316.40% 807.89% 100.00%
EY 1.49 -0.62 -2.68 -3.67 -0.10 3.90 31.50 -39.85%
  YoY % 340.32% 76.87% 26.98% -3,570.00% -102.56% -87.62% -
  Horiz. % 4.73% -1.97% -8.51% -11.65% -0.32% 12.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.50 0.36 0.25 0.29 0.45 0.14 24.83%
  YoY % 6.00% 38.89% 44.00% -13.79% -35.56% 221.43% -
  Horiz. % 378.57% 357.14% 257.14% 178.57% 207.14% 321.43% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

353  308  598  1112 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.02 
 MTOUCHE 0.055-0.01 
 KANGER 0.23-0.005 
 SAPNRG 0.105-0.005 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 HLT 1.66-0.01 
 PASUKGB 0.0750.00 
 MUIIND 0.135+0.015 
 ARMADA 0.26+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS